B

Blitzway Co Ltd
KOSDAQ:369370

Watchlist Manager
Blitzway Co Ltd
KOSDAQ:369370
Watchlist
Price: 1 402 KRW Market Closed
Market Cap: ₩69.9B

Relative Value

The Relative Value of one Blitzway Co Ltd stock under the Base Case scenario is 1 045.99 KRW. Compared to the current market price of 1 402 KRW, Blitzway Co Ltd is Overvalued by 25%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
1 045.99 KRW
Overvaluation 25%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Blitzway Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Blitzway Co Ltd
KOSDAQ:369370
66.8B KRW 2.1 -6.4 -15.3 -7.6
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 20.7 10.5 13.3
US
Hasbro Inc
NASDAQ:HAS
12.5B USD 2.9 -22.3 14.8 17.3
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 29.1 13.6 20.4
UK
Games Workshop Group PLC
LSE:GAW
5.9B GBP 9.1 28.8 18.1 21
US
Mattel Inc
NASDAQ:MAT
6.5B USD 1.2 15 9.7 12.5
CA
BRP Inc
TSX:DOO
8.2B CAD 1 334.1 10.5 18.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
40.5B CNY 2.2 22.6 17.7 17.7
US
Brunswick Corp
NYSE:BC
5.7B USD 1.1 -24.1 12.9 25.8
US
Acushnet Holdings Corp
NYSE:GOLF
5.5B USD 2.2 24.5 17 20.1
IT
Technogym SpA
MIL:TGYM
3.6B EUR 3.7 37.1 18.2 25.1
P/E Multiple
Earnings Growth PEG
KR
B
Blitzway Co Ltd
KOSDAQ:369370
Average P/E: 64
Negative Multiple: -6.4
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.7
6%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -22.3
29%
N/A
JP
Shimano Inc
TSE:7309
29.1
1%
29.1
UK
Games Workshop Group PLC
LSE:GAW
28.8
4%
7.2
US
Mattel Inc
NASDAQ:MAT
15
3%
5
CA
BRP Inc
TSX:DOO
334.1
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.6
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -24.1
39%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
24.5
6%
4.1
IT
Technogym SpA
MIL:TGYM
37.1
18%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
B
Blitzway Co Ltd
KOSDAQ:369370
Average EV/EBITDA: 14.3
Negative Multiple: -15.3
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.5
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
14.8
14%
1.1
JP
Shimano Inc
TSE:7309
13.6
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
18.1
4%
4.5
US
Mattel Inc
NASDAQ:MAT
9.7
7%
1.4
CA
BRP Inc
TSX:DOO
10.5
9%
1.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.7
38%
0.5
US
Brunswick Corp
NYSE:BC
12.9
4%
3.2
US
Acushnet Holdings Corp
NYSE:GOLF
17
8%
2.1
IT
Technogym SpA
MIL:TGYM
18.2
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
B
Blitzway Co Ltd
KOSDAQ:369370
Average EV/EBIT: 19.2
Negative Multiple: -7.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.3
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17.3
16%
1.1
JP
Shimano Inc
TSE:7309
20.4
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
21
4%
5.3
US
Mattel Inc
NASDAQ:MAT
12.5
3%
4.2
CA
BRP Inc
TSX:DOO
18.9
12%
1.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.7
33%
0.5
US
Brunswick Corp
NYSE:BC
25.8
7%
3.7
US
Acushnet Holdings Corp
NYSE:GOLF
20.1
5%
4
IT
Technogym SpA
MIL:TGYM
25.1
17%
1.5